Flat
PE7
5 beds
3 baths
Buckthorn Road, Hampton Hargate, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£33,622
↗ 29%After 5 Years
Change In Property Value
£70,457
↗ 19%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,724 | £24,080 | £24,441 | £25,052 | £25,678 | £122,975 |
| Total Expenses | £16,116 | £16,202 | £16,279 | £16,382 | £16,487 | £81,466 |
| Profit Before Tax | £7,608 | £7,878 | £8,162 | £8,670 | £9,191 | £41,509 |
| Profit After Tax | £6,162 | £6,381 | £6,611 | £7,023 | £7,445 | £33,622 |
| Change In Property Value | £5,475 | £12,967 | £17,255 | £20,035 | £14,726 | £70,457 |
| Net Return | £11,637 | £19,348 | £23,866 | £27,058 | £22,170 | £104,079 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 10% | 17% | 21% | 23% | 19% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change